BNBCalc.com Rental Arbitrage Analysis Report of 933 University Ave, San Diego, CA 92103, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

-0.39% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.39%

Payback Period Days

0

Return on Investment

-0.39%

Annual Revenue

$47,555

AirDNA projects $186/night at 70% occupancy ($47,554).

User selected values for this report: 70% occupancy rate, $186 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,465

Annual Expenses

$17,582

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$956

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$396

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

Property Manager Fee

$0

property-location

933 University Ave San Diego, California, 92103-3393

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$47,555

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-0.39%

Payback Period Days

0